DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$110.44
Today's Fair Value
$93.14 -15.66%
Margin of Safety
-18.57%
Projected Value (5Y)
$150.01 +35.83%
Dividends Paid (5Y)
$23.70
DCF Inputs
Scenario
%
Regression: 5.63% | CAGR (5y): 5.34%
%
Regression: 2.13% | CAGR (5y): 2.6%
%
Regression: 2.59% | CAGR (5y): 1.24%
Capped at 13.67x (Historical 5y: 2.62x)
%